Audit dossier · Tanah Lot Area
2 Bedroom Villa for Sale and Rent in Bali Nyanyi
📍 Tanah Lot Area•2 Beds•2 Bed / 2 Bath•Leasehold (15 years)
NEAR BUDGET
Property Details
LocationTanah Lot Area
Bedrooms2
Beds / Baths2 Bed / 2 Bath
Land Size200 m²
Building Size100 m²
TenureLeasehold — 15 yrs remaining
Price / Bedroom$49,110
Net Yield Breakdown
Our stress-test uses conservative assumptions applied uniformly to all >2,000 listings. Full methodology →
Estimated Nightly Rate$94/night
Occupancy (area estimate)65%
Gross Revenue (annual)$22,302
Standard Expenses (40%)−$8,921
Net Revenue$13,381
Lease Depreciation (101,299 ÷ 15 yrs)−$6,753
Estimated Net Yield7.0%
Sensitivity analysis
What happens to the net yield if our nightly rate is off by ±15%, or occupancy is different from the area estimate of 65%?
| Occ 50% | Occ 65% | Occ 80% | |
|---|---|---|---|
| Rate −15% | 2.0% | 4.6% | 7.2% |
| Est. rate | 3.5% | 6.5% | 9.6% |
| Rate +15% | 5.0% | 8.5% | 12.0% |
"Rate ±15%" stress-tests our nightly rate model. "Occ" rows are absolute occupancy points, not percentage-point shifts. The PDF audit extends this to a 5-year cashflow projection.
Comparable Tanah Lot Area 2-bed listings
Same area, same bedroom count — a quick sanity check on price and yield.
Not financial advice. This is an automated stress-test using area-average nightly rates and estimated occupancy — not actual rental data for this specific property. All assumptions are shown above. Verify independently before investing. Read our full methodology →